Microsoft Excel 16.

0 Sensitivity Report
Worksheet: [Book1]Q.26 SHEET3
Report Created: 18-07-2019 20:02:33

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 DV M1 2000 0 4.5 0.725 0.125
$C$11 DV M2 4000 0 5 0.83125 7.96875
$D$11 DV M3 1400 0 2.75 0.25 2.416666667
$E$11 DV P1 4000 0 6.5 0.125 0.725
$F$11 DV P2 0 0.83125 8.8 1E+030 0.83125
$G$11 DV P3 2100 0 7 2.416666667 0.25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$3 C0N1 21600 -0.90625 21600 3200 1600
$H$4 CON2 12200 0 15000 1E+030 2800
$H$5 CON3 18000 -0.125 18000 2000 2800
$H$6 CON4 6000 6.5 6000 1E+030 4000
$H$7 CON5 4000 7.96875 4000 1142.857143 2285.714286
$H$8 CON6 3500 7 3500 1E+030 2100
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Q.30
Report Created: 18-07-2019 22:48:42

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$10 DV X 3 0 300 1E+030 100
$C$10 DV Y 7 0 200 100 100
$D$10 DV Z 5 0 100 0 1E+030
$E$10 DV W 5 0 100 200 0

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$3 CON1 3 100 3 7 3
$F$4 CON2 10 100 10 2 3.333333333
$F$5 CON5 5 0 4 1 1E+030
$F$6 CON3 0 0 0 10 2
$F$7 CON4 -5 0 0 1E+030 5
$F$8 CON6 20 100 20 10 2
 X Y Z W
Z 300 200 100 100
CON1 1 0 0 0 3 >= 3
CON2 1 1 0 0 10 >= 10
CON5 0 0 1 0 5 >= 4
CON3 0 0 1 -1 0 <= 0
CON4 -1 -1 0 1 -5 <= 0
CON6 1 1 1 1 20 equals 20

DV 3 7 5 5
SOL 3300
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]q32
Report Created: 18-07-2019 23:18:06

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 dv x 40000 0 1.13 1E+030 0.05
$C$11 dv y 100000 0 1.16 0.05 1E+030
$D$11 dv z 50000 0 1.52 1E+030 0.27
$E$11 dv a 160000 0 1.08 0.05 1E+030
$F$11 dv b 0 0.05 1.16 1E+030 0.05
$G$11 dv c 100000 0 1.25 0.27 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$3 con1 140000 0 175000 1E+030 35000
$H$4 con2 160000 -0.05 160000 40000 35000
$H$5 con3 50000 0 75000 1E+030 25000
$H$6 con4 100000 -0.27 100000 50000 25000
$H$7 con5 200000 1.13 200000 35000 40000
$H$8 con6 100000 1.16 100000 35000 100000
$H$9 con7 150000 1.52 150000 25000 50000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]q32
Report Created: 18-07-2019 23:43:51

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 dv x 40000 0 1.13 1E+030 0.05
$C$11 dv y 100000 0 1.16 0.05 1E+030
$D$11 dv z 50000 0 1.52 1E+030 0.27
$E$11 dv a 160000 0 1.08 0.05 1E+030
$F$11 dv b 0 0.05 1.16 1E+030 0.05
$G$11 dv c 100000 0 1.25 0.27 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$3 con1 140000 0 175000 1E+030 35000
$H$4 con2 160000 -0.05 160000 40000 35000
$H$5 con3 50000 0 75000 1E+030 25000
$H$6 con4 100000 -0.27 100000 50000 25000
$H$7 con5 200000 1.13 200000 35000 40000
$H$8 con6 100000 1.16 100000 35000 100000
$H$9 con7 150000 1.52 150000 25000 50000
 x y z a b c
of 1.13 1.16 1.52 1.08 1.16 1.25
con1 1 1 0 0 0 0 140000 <= 175000
con2 0 0 0 1 1 0 160000 <= 160000
con3 0 0 1 0 0 0 50000 <= 75000
con4 0 0 0 0 0 1 100000 <= 100000
con5 1 0 0 1 0 0 200000 equals 200000
con6 0 1 0 0 1 0 100000 equals 100000
con7 0 0 1 0 0 1 150000 equals 150000

dv 40000 100000 50000 160000 0 100000

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 DV M1 2000 0 4.5 0.725 0.125
$C$11 DV M2 4000 0 5 0.83125 7.96875
$D$11 DV M3 1400 0 2.75 0.25 2.416666667
$E$11 DV P1 4001 0 6.5 0.125 0.725
$F$11 DV P2 0 0.83125 8.8 1E+030 0.83125
$G$11 DV P3 2100 0 7 2.416666667 0.25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$3 C0N1 21600 -0.90625 21600 3200.8 1600
$H$4 CON2 12200 0 15000 1E+030 2800
$H$5 CON3 18000 -0.125 18000 2000 2800
$H$6 CON4 6001 6.5 6001 1E+030 4001
$H$7 CON5 4000 7.96875 4000 1142.857143 2286.285714
$H$8 CON6 3500 7 3500 1E+030 2100
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Q.26 SHEET3
Report Created: 18-07-2019 21:18:31

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$11 DV M1 2000 0 4.5 0.725 0.125
$C$11 DV M2 4000 0 5 0.83125 7.96875
$D$11 DV M3 1400 0 2.75 0.25 2.416666667
$E$11 DV P1 3999 0 6.5 0.125 0.725
$F$11 DV P2 0 0.83125 8.8 1E+030 0.83125
$G$11 DV P3 2100 0 7 2.416666667 0.25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$3 C0N1 21600 -0.90625 21600 3199.2 1600
$H$4 CON2 12200 0 15000 1E+030 2800
$H$5 CON3 18000 -0.125 18000 2000 2800
$H$6 CON4 5999 6.5 5999 1E+030 3999
$H$7 CON5 4000 7.96875 4000 1142.857143 2285.142857
$H$8 CON6 3500 7 3500 1E+030 2100
 M1 M2 M3 P1 P2 P3
OF 4.5 5 2.75 6.5 8.8 7
C0N1 2 3 4 0 0 0 21600 <= 21600
CON2 1 1.5 3 0 0 0 12200 <= 15000
CON3 1.5 2 5 0 0 0 18000 <= 18000
CON4 1 0 0 1 0 0 6000 >= 6000
CON5 0 1 0 0 1 0 4000 >= 4000
CON6 0 0 1 0 0 1 3500 >= 3500

DV 2000 4000 1400 4000 0 2100